Scribd
Upload
27 views2 pages

Tabla de Amortización Detallada

The document is a table showing the amortization of a $5,000 loan with 1% interest over 72 monthly payments of $97. It lists the payment number, payment amount, amount applied to capital, amount applied to interest, and remaining balance for each payment period. The total interest paid is $2,015 and the loan is fully paid off after 72 payments.

Uploaded by

dylanfigueroa374
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
27 views2 pages

Tabla de Amortización Detallada

The document is a table showing the amortization of a $5,000 loan with 1% interest over 72 monthly payments of $97. It lists the payment number, payment amount, amount applied to capital, amount applied to interest, and remaining balance for each payment period. The total interest paid is $2,015 and the loan is fully paid off after 72 payments.

Uploaded by

dylanfigueroa374
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd

Tabla de Amortización

Monto: $5,000 Interes: 1%


Cuota: $97 Interes A: 12.68%
No. Cuotas: 72 Saldo: $5,000

No. Cuota A.Capital A.Interes Saldo


1 $97 $47 $50 $4,953
2 $97 $48 $49 $4,905
3 $97 $48 $49 $4,857
4 $97 $49 $48 $4,808
5 $97 $49 $48 $4,759
6 $97 $50 $47 $4,709
7 $97 $50 $47 $4,659
8 $97 $51 $46 $4,608
9 $97 $51 $46 $4,557
10 $97 $52 $45 $4,505
11 $97 $52 $45 $4,453
12 $97 $53 $44 $4,400
13 $97 $53 $44 $4,347
14 $97 $54 $43 $4,293
15 $97 $55 $42 $4,238
16 $97 $55 $42 $4,183
17 $97 $56 $41 $4,127
18 $97 $56 $41 $4,071
19 $97 $57 $40 $4,014
20 $97 $57 $40 $3,957
21 $97 $58 $39 $3,899
22 $97 $59 $38 $3,840
23 $97 $59 $38 $3,781
24 $97 $60 $37 $3,721
25 $97 $60 $37 $3,661
26 $97 $61 $36 $3,600
27 $97 $61 $36 $3,539
28 $97 $62 $35 $3,477
29 $97 $63 $34 $3,414
30 $97 $63 $34 $3,351
31 $97 $64 $33 $3,287
32 $97 $65 $32 $3,222
33 $97 $65 $32 $3,157
34 $97 $66 $31 $3,091
35 $97 $67 $30 $3,024
36 $97 $67 $30 $2,957
37 $97 $68 $29 $2,889
38 $97 $69 $28 $2,820
39 $97 $69 $28 $2,751
40 $97 $70 $27 $2,681
41 $97 $71 $26 $2,610
42 $97 $71 $26 $2,539
No. Cuota A.Capital A.Interes Saldo
43 $97 $72 $25 $2,467
44 $97 $73 $24 $2,394
45 $97 $74 $23 $2,320
46 $97 $74 $23 $2,246
47 $97 $75 $22 $2,171
48 $97 $76 $21 $2,095
49 $97 $77 $20 $2,018
50 $97 $77 $20 $1,941
51 $97 $78 $19 $1,863
52 $97 $79 $18 $1,784
53 $97 $80 $17 $1,704
54 $97 $80 $17 $1,624
55 $97 $81 $16 $1,543
56 $97 $82 $15 $1,461
57 $97 $83 $14 $1,378
58 $97 $84 $13 $1,294
59 $97 $85 $12 $1,209
60 $97 $85 $12 $1,124
61 $97 $86 $11 $1,038
62 $97 $87 $10 $951
63 $97 $88 $9 $863
64 $97 $89 $8 $774
65 $97 $90 $7 $684
66 $97 $91 $6 $593
67 $97 $92 $5 $501
68 $97 $92 $5 $409
69 $97 $93 $4 $316
70 $97 $94 $3 $222
71 $97 $95 $2 $127
72 $128 $127 $1 $0
Total: $5,000 $2,015

You might also like